Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.74% first-year return on $87,184 initial cash invested.
11.74%
Cash On Cash
9.78%
Cap Rate
1.62
DSCR
$4,275
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $3,422 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,184
Downpayment
20%
$65,890
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$3,422
Mortgage P&I
39%
$1,661
Property Taxes
5%
$193
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470